NoHo Partners Detailed Consensus >> Group
Consensus as of: 2023-08-11 (Last Update: 2023-09-29)

KPI[EUR m]Q3 2022FY 2022Q3 2023 EFY 2023 EFY 2024 EFY 2025 E
TurnoverNumber of Estimates4444
TurnoverHighest102.6379.0439.1456.6
TurnoverConsensus (Mean)86.0312.899.5377.7431.1450.9
TurnoverMedian98.8377.8430.2451.0
TurnoverLowest98.0376.3425.0445.0
EBITNumber of Estimates4444
EBITHighest10.538.145.147.3
EBITConsensus (Mean)8.431.69.636.942.044.7
EBITMedian9.637.141.344.6
EBITLowest8.735.540.442.3
EBIT, %Number of Estimates4444
EBIT, %Highest10.410.110.310.4
EBIT, %Consensus (Mean)9.710.19.69.89.79.9
EBIT, %Median9.69.89.69.9
EBIT, %Lowest8.89.49.59.5
IB net liabilities, excl. IFRS 16 impactNumber of Estimates-333
IB net liabilities, excl. IFRS 16 impactHighest-137.0142.0146.0
IB net liabilities, excl. IFRS 16 impactConsensus (Mean)127.4121.0-128.2124.8118.7
IB net liabilities, excl. IFRS 16 impactMedian-137.0140.0142.0
IB net liabilities, excl. IFRS 16 impactLowest-110.792.568.2
Ratio of net debt to op. EBITDA (adj. for IFRS 16 lease liability)Number of Estimates-111
Ratio of net debt to op. EBITDA (adj. for IFRS 16 lease liability)Highest-2.51.71.2
Ratio of net debt to op. EBITDA (adj. for IFRS 16 lease liability)Consensus (Mean)-2.9-2.51.71.2
Ratio of net debt to op. EBITDA (adj. for IFRS 16 lease liability)Median-2.51.71.2
Ratio of net debt to op. EBITDA (adj. for IFRS 16 lease liability)Lowest-2.51.71.2
Disclaimer

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.